[PMCORP] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -40.03%
YoY- 132.62%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 71,866 62,828 68,772 80,793 75,186 74,966 78,456 -5.67%
PBT 1,696 3,930 7,748 19,111 31,829 1,670 2,964 -31.05%
Tax 21 -356 -1,024 -506 -805 -806 -1,272 -
NP 1,717 3,574 6,724 18,605 31,024 864 1,692 0.98%
-
NP to SH 1,717 3,574 6,724 18,605 31,024 864 1,692 0.98%
-
Tax Rate -1.24% 9.06% 13.22% 2.65% 2.53% 48.26% 42.91% -
Total Cost 70,149 59,254 62,048 62,188 44,162 74,102 76,764 -5.82%
-
Net Worth 357,382 350,089 345,839 344,453 336,134 313,253 311,765 9.52%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 357,382 350,089 345,839 344,453 336,134 313,253 311,765 9.52%
NOSH 715,624 773,357 773,357 708,022 773,357 773,357 773,357 -5.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.39% 5.69% 9.78% 23.03% 41.26% 1.15% 2.16% -
ROE 0.48% 1.02% 1.94% 5.40% 9.23% 0.28% 0.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.04 8.87 9.71 11.41 10.61 10.58 11.08 -6.35%
EPS 0.24 0.50 0.96 2.63 4.37 0.12 0.24 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.4942 0.4882 0.4865 0.4745 0.4422 0.4401 8.78%
Adjusted Per Share Value based on latest NOSH - 704,090
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.17 7.14 7.82 9.18 8.55 8.52 8.92 -5.68%
EPS 0.20 0.41 0.76 2.11 3.53 0.10 0.19 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4063 0.398 0.3931 0.3916 0.3821 0.3561 0.3544 9.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.305 0.22 0.215 0.22 0.18 0.135 0.10 -
P/RPS 3.04 2.48 2.21 1.93 1.70 1.28 0.90 124.95%
P/EPS 127.08 43.61 22.65 8.37 4.11 110.69 41.87 109.48%
EY 0.79 2.29 4.41 11.94 24.33 0.90 2.39 -52.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.45 0.44 0.45 0.38 0.31 0.23 91.48%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 26/08/14 26/05/14 21/02/14 19/11/13 22/08/13 27/05/13 -
Price 0.23 0.26 0.225 0.25 0.27 0.145 0.17 -
P/RPS 2.29 2.93 2.32 2.19 2.54 1.37 1.53 30.81%
P/EPS 95.83 51.53 23.70 9.51 6.17 118.89 71.17 21.91%
EY 1.04 1.94 4.22 10.51 16.22 0.84 1.40 -17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.46 0.51 0.57 0.33 0.39 11.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment